| Revenue | DKK 4,9M | +23% |
| EBITDA | DKK 1,3M | +1531% |
| Net profit | DKK 1M | +16093% |
| Total assets | DKK 2,7M | +85% |
| Equity | DKK 1,2M | +314% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.695 | 4.547 | 3.652 | 3.978 | 4.898 |
| Staff expenses | -3.639 | -3.840 | -3.935 | -3.896 | -3.562 |
| EBITDA | 1.056 | 707 | -283 | 82 | 1.336 |
| Depreciation & amort. | -12 | -0 | -13 | -13 | -13 |
| EBIT | 1.044 | 707 | -296 | 69 | 1.323 |
| Net financials | -3 | -10 | -4 | -2 | -22 |
| Profit before tax | 1.041 | 697 | -299 | 67 | 1.301 |
| Tax | 224 | 150 | -66 | 61 | 284 |
| Net profit | 817 | 547 | -234 | 6 | 1.017 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.845 | 1.834 | 1.430 | 1.487 | 2.744 |
| Equity | 1.319 | 1.067 | 288 | 294 | 1.217 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.526 | 768 | 1.143 | 1.193 | 1.528 |
| Total debt | 1.526 | 768 | 1.143 | 1.193 | 1.528 |
| Name | Role | Member since |
|---|---|---|
| Current (8) | ||
ON Founder | Founder | 1991 |
MS Management | Management | 2024 |
PV Founder | Founder | 1991 |
LK Founder | Founder | 1991 |
BZ Management | Management | 2000 |
HB Founder | Founder | 1991 |
IC Founder | Founder | 1991 |
MW Management | Management | 2003 |
| Former (2) | ||
SA Management | Management | 1991 – 2000 |
JF Management | Management | 1991 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2008 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Nerup Pedersen | Founder | 0 companies |
| Mikkel Solhøj | Management | 0 companies |
| Svend Aage Jensen | Management | 0 companies |
| Poul Vilhelm Hansen | Founder | 0 companies |
| Lillan Kirsten Larsen | Founder | 0 companies |
| Børge Zinck-Madsen | Management | 0 companies |
| Holger Brix | Founder | 0 companies |
| Inger Connie Jensen | Founder | 0 companies |
| Michael Wejendorp | Management | 0 companies |
| John Fjordbak Larsen | Management | 0 companies |
| Helle Wejendorp | Board of Directors | 0 companies |
| Gitte Zinck-Madsen | Board of Directors | 0 companies |